[ARANK] YoY Annualized Quarter Result on 31-Jul-2013 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 1.26%
YoY- 2.54%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 483,844 485,950 487,299 431,474 400,433 421,010 364,476 4.83%
PBT 15,414 9,962 11,385 8,458 7,831 8,046 8,276 10.91%
Tax -4 584 -1,594 -1,065 -625 -964 -2,054 -64.62%
NP 15,410 10,546 9,791 7,393 7,206 7,082 6,222 16.30%
-
NP to SH 15,838 10,316 9,498 7,389 7,206 7,082 6,222 16.83%
-
Tax Rate 0.03% -5.86% 14.00% 12.59% 7.98% 11.98% 24.82% -
Total Cost 468,434 475,404 477,508 424,081 393,227 413,928 358,254 4.56%
-
Net Worth 102,000 88,800 80,349 74,400 65,599 60,817 55,982 10.50%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 3,600 2,700 2,698 2,700 23 24 15 149.08%
Div Payout % 22.73% 26.17% 28.41% 36.54% 0.33% 0.34% 0.26% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 102,000 88,800 80,349 74,400 65,599 60,817 55,982 10.50%
NOSH 120,000 120,000 120,000 120,000 80,000 80,022 79,974 6.99%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 3.18% 2.17% 2.01% 1.71% 1.80% 1.68% 1.71% -
ROE 15.53% 11.62% 11.82% 9.93% 10.98% 11.64% 11.11% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 403.20 404.96 406.34 359.56 500.54 526.11 455.74 -2.01%
EPS 13.20 8.60 7.92 6.16 9.01 8.85 7.78 9.20%
DPS 3.00 2.25 2.25 2.25 0.03 0.03 0.02 130.33%
NAPS 0.85 0.74 0.67 0.62 0.82 0.76 0.70 3.28%
Adjusted Per Share Value based on latest NOSH - 120,000
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 270.12 271.30 272.05 240.89 223.56 235.04 203.48 4.83%
EPS 8.84 5.76 5.30 4.13 4.02 3.95 3.47 16.84%
DPS 2.01 1.51 1.51 1.51 0.01 0.01 0.01 141.83%
NAPS 0.5695 0.4958 0.4486 0.4154 0.3662 0.3395 0.3125 10.50%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.825 0.49 0.65 0.42 0.45 0.41 0.51 -
P/RPS 0.20 0.12 0.16 0.12 0.09 0.08 0.11 10.46%
P/EPS 6.25 5.70 8.21 6.82 5.00 4.63 6.56 -0.80%
EY 16.00 17.54 12.18 14.66 20.02 21.59 15.25 0.80%
DY 3.64 4.59 3.46 5.36 0.07 0.07 0.04 111.93%
P/NAPS 0.97 0.66 0.97 0.68 0.55 0.54 0.73 4.84%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/09/16 28/09/15 22/09/14 30/09/13 27/09/12 28/09/11 04/11/10 -
Price 0.935 0.46 0.71 0.435 0.44 0.40 0.46 -
P/RPS 0.23 0.11 0.17 0.12 0.09 0.08 0.10 14.87%
P/EPS 7.08 5.35 8.96 7.06 4.88 4.52 5.91 3.05%
EY 14.12 18.69 11.15 14.16 20.47 22.13 16.91 -2.95%
DY 3.21 4.89 3.17 5.17 0.07 0.07 0.04 107.54%
P/NAPS 1.10 0.62 1.06 0.70 0.54 0.53 0.66 8.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment